[BHIC] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BHIC] BOUSTEAD HEAVY INDUSTRIES CORP
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -24.84%
YoY- 24.24%
Quarter Report
Latest QR
Upcoming QR
BHIC's Result
BHIC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 214,110 156,667 229,205 163,582 169,343 45,700 28,082 40.24%
PBT -60,724 -14,389 19,977 21,998 26,081 36,687 -16,614 24.08%
Tax 1,277 11,873 -2,324 -3,868 -11,452 11,877 -2,886 -
NP -59,447 -2,516 17,653 18,130 14,629 48,564 -19,500 20.39%
-
NP to SH -72,836 3,747 11,434 18,601 14,972 48,253 -19,993 24.02%
-
Tax Rate - - 11.63% 17.58% 43.91% -32.37% - -
Total Cost 273,557 159,183 211,552 145,452 154,714 -2,864 47,582 33.80%
-
Net Worth 280,711 427,347 430,017 375,000 320,592 125,799 -490,810 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,905 16,149 14,913 - 13,668 2,246 - -
Div Payout % 0.00% 431.01% 130.43% - 91.30% 4.66% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 280,711 427,347 430,017 375,000 320,592 125,799 -490,810 -
NOSH 248,458 248,458 248,565 248,344 248,521 149,761 174,046 6.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -27.76% -1.61% 7.70% 11.08% 8.64% 106.27% -69.44% -
ROE -25.95% 0.88% 2.66% 4.96% 4.67% 38.36% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 86.19 63.06 92.21 65.87 68.14 30.52 16.13 32.18%
EPS -29.32 1.51 4.60 7.49 6.02 32.22 -11.48 16.89%
DPS 6.00 6.50 6.00 0.00 5.50 1.50 0.00 -
NAPS 1.13 1.72 1.73 1.51 1.29 0.84 -2.82 -
Adjusted Per Share Value based on latest NOSH - 248,344
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.99 27.80 40.67 29.02 30.04 8.11 4.98 40.26%
EPS -12.92 0.66 2.03 3.30 2.66 8.56 -3.55 23.99%
DPS 2.64 2.87 2.65 0.00 2.43 0.40 0.00 -
NAPS 0.498 0.7582 0.7629 0.6653 0.5688 0.2232 -0.8708 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.43 3.43 4.24 5.10 2.85 7.45 1.30 -
P/RPS 5.74 5.44 4.60 7.74 4.18 24.41 8.06 -5.49%
P/EPS -7.51 227.44 92.17 68.09 47.31 23.12 -11.32 -6.60%
EY -13.31 0.44 1.08 1.47 2.11 4.32 -8.84 7.05%
DY 0.00 1.90 1.42 0.00 1.93 0.20 0.00 -
P/NAPS 2.15 1.99 2.45 3.38 2.21 8.87 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 21/02/11 22/02/10 17/02/09 27/02/08 26/02/07 -
Price 1.96 3.68 4.00 4.61 2.69 6.05 2.70 -
P/RPS 4.63 5.84 4.34 7.00 3.95 19.83 16.73 -19.25%
P/EPS -6.06 244.02 86.96 61.55 44.65 18.78 -23.50 -20.20%
EY -16.50 0.41 1.15 1.62 2.24 5.33 -4.25 25.34%
DY 0.00 1.77 1.50 0.00 2.04 0.25 0.00 -
P/NAPS 1.73 2.14 2.31 3.05 2.09 7.20 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment